Flat
M9
2 beds
1 bath
Spindletree Avenue, Manchester M9
North West, England · M9
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£1,059
↗ 4%After 5 Years
Change In Property Value
£26,211
↗ 28%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,796 | £5,883 | £5,971 | £6,120 | £6,273 | £30,044 |
| Total Expenses | £5,636 | £5,695 | £5,745 | £5,802 | £5,859 | £28,737 |
| Profit Before Tax | £160 | £188 | £226 | £319 | £414 | £1,307 |
| Profit After Tax | £129 | £152 | £183 | £258 | £335 | £1,059 |
| Change In Property Value | £2,850 | £5,382 | £6,194 | £6,566 | £5,220 | £26,211 |
| Net Return | £2,979 | £5,534 | £6,377 | £6,824 | £5,555 | £27,270 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 19% | 22% | 23% | 19% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change